| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 4 337.00 | | 4 337.00 | 4 337.00 |
BZ Other receivables | 26 896.00 | | 26 896.00 | 26 896.00 |
CF Cash and cash equivalents | 214 787.00 | | 214 787.00 | 214 787.00 |
CJ TOTAL (II) | 246 021.00 | | 246 021.00 | 246 021.00 |
CO Grand total (0 to V) | 246 021.00 | | 246 021.00 | 246 021.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 517 700.00 | 517 700.00 | | 517 700.00 |
DH Retained earnings | -648 976.00 | -392 742.00 | | -648 976.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -267 899.00 | -256 233.00 | | -267 899.00 |
DL TOTAL (I) | -399 175.00 | -131 276.00 | | -399 175.00 |
DP Provisions for Risks | 3 521.00 | 40 000.00 | | 3 521.00 |
DR TOTAL (IV) | 3 521.00 | 40 000.00 | | 3 521.00 |
DX Trade payables and related accounts | 10 803.00 | 18 991.00 | | 10 803.00 |
DY Tax and social security liabilities | 15 753.00 | 19 162.00 | | 15 753.00 |
DZ Fixed asset liabilities and related accounts | 615 119.00 | 200 309.00 | | 615 119.00 |
EC TOTAL (IV) | 641 676.00 | 238 463.00 | | 641 676.00 |
EE Grand total (I to V) | 246 021.00 | 147 186.00 | | 246 021.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 1 885.00 | |
FJ Net sales | | | 1 885.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 40 000.00 | |
FQ Other income | | | 828.00 | |
FR Total operating income (I) | | | 42 714.00 | |
FS Purchases of goods (including customs duties) | | | 13 572.00 | |
FW Other purchases and external expenses | | | 237 090.00 | |
FX Taxes, duties, and similar payments | | | 1 334.00 | |
FZ Social Security Contributions | | | 54 174.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 521.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 309 693.00 | |
GG - OPERATING RESULT (I - II) | | | -266 978.00 | |
GR Interest and similar expenses | | | 919.00 | |
GU Total financial expenses (VI) | | | 919.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -919.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -267 897.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 42 714.00 | -228.00 | | 42 714.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 310 613.00 | 256 004.00 | | 310 613.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -267 899.00 | -256 233.00 | | -267 899.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 10 803.00 | 10 803.00 | | 10 803.00 |
8D Social Security and Other Social Organizations | 15 753.00 | 15 753.00 | | 15 753.00 |
8K Other liabilities (including liabilities related to repo transactions) | 615 119.00 | 170 069.00 | 445 050.00 | 615 119.00 |
UT Other financial assets | 4 337.00 | 4 337.00 | | 4 337.00 |
VB VAT | 23 306.00 | 23 306.00 | | 23 306.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 218 377.00 | 218 377.00 | | 218 377.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 246 021.00 | 246 021.00 | | 246 021.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 641 676.00 | 196 626.00 | 445 050.00 | 641 676.00 |
